| Revenue | DKK -1,7M | +124% |
| EBITDA | DKK -1,8M | -139% |
| Net profit | DKK -1,8M | +29% |
| Total assets | DKK 4,8M | +224% |
| Equity | DKK 3,4M | +185% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -521 | -197 | 677 | 965 | 1.063 | 426 | -271 | 599 | -274 | -189 | -139 | -687 | -755 | -1.693 |
| Staff expenses | -487 | -27 | -734 | -781 | -1.123 | -688 | -109 | -851 | -704 | -15 | -0 | -0 | -0 | -111 |
| EBITDA | -1.007 | -121 | -57 | 184 | -60 | -261 | -381 | -253 | -978 | -204 | -139 | -687 | -755 | -1.804 |
| Depreciation & amort. | 25 | -24 | -133 | -135 | -132 | -158 | -127 | -430 | -356 | -17 | -0 | -0 | -0 | -16 |
| EBIT | -1.032 | -146 | -189 | 50 | -192 | -419 | -508 | -683 | -1.334 | -221 | -139 | -687 | -755 | -1.820 |
| Net financials | 597 | -267 | 377 | 968 | 1.009 | -1.294 | -1.825 | 907 | -2.641 | 709 | 4.519 | 677 | -1.850 | -1 |
| Profit before tax | -435 | -387 | 188 | 1.017 | 817 | -1.713 | -2.333 | 224 | -3.976 | 488 | 4.381 | -10 | -2.606 | -1.821 |
| Tax | -245 | -47 | -50 | 24 | -39 | -87 | 37 | 23 | -0 | -18 | -38 | -20 | -41 | -0 |
| Net profit | -189 | -340 | 237 | 993 | 856 | -1.626 | -2.369 | 201 | -3.976 | 506 | 4.418 | 9 | -2.565 | -1.821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.403 | 910 | 0 | 2.713 | 5.441 | 3.694 | 1.139 | 2.677 | 219 | 245 | 85 | 3.821 | 1.475 | 4.787 |
| Equity | 153 | 493 | 0 | 1.723 | 2.580 | 954 | -1.415 | -1.215 | -5.191 | -4.685 | -266 | 3.743 | 1.178 | 3.357 |
| Long-term debt | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.250 | -417 | 0 | 893 | 2.812 | 2.740 | 1.943 | 3.892 | 5.409 | 4.930 | 351 | 78 | 297 | 1.429 |
| Total debt | 1.250 | -417 | 0 | 934 | 2.812 | 2.740 | 1.943 | 3.892 | 5.409 | 4.930 | 351 | 78 | 297 | 1.429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
JG Management | Management | 2017 | — | — |
PK Management | Management | 2010 | — | — |
AH Management | Management | 2018 | — | — |
AB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOLDENCHILD ApS | Company | 33.3% | 33.3% | 2025 |
JAKSLAND Capital & More ApS | Company | 33.3% | 33.3% | 2023 |
JYRGEN INVEST ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Svejstrup | Management | 0 companies |
| Jon Gade Nørgaard | Management | 0 companies |
| Peter Kjær | Management | 0 companies |
| Amanda Haslund Andreasen | Management | 0 companies |
| Alexander Bergstrøm | Management | 0 companies |
| Thomas Jørgensen | Chairman | 0 companies |
| Chilie Bruun Andersen | Board of Directors | 0 companies |
| Christian Worm | Board of Directors | 0 companies |
| Rolf Ebbe Nørgaard | Board of Directors | 0 companies |
| Casper Harrestrup | Board of Directors | 0 companies |